Sciplay Corp
NASDAQ:SCPL
Income Statement
Earnings Waterfall
Sciplay Corp
Revenue
|
729.2m
USD
|
Cost of Revenue
|
-223.8m
USD
|
Gross Profit
|
505.4m
USD
|
Operating Expenses
|
-340.7m
USD
|
Operating Income
|
164.7m
USD
|
Other Expenses
|
-141.3m
USD
|
Net Income
|
23.4m
USD
|
Income Statement
Sciplay Corp
Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||||||||||||||
Revenue |
398
N/A
|
416
+5%
|
437
+5%
|
456
+4%
|
467
+2%
|
466
0%
|
466
0%
|
513
+10%
|
548
+7%
|
582
+6%
|
615
+6%
|
603
-2%
|
599
-1%
|
606
+1%
|
613
+1%
|
619
+1%
|
643
+4%
|
671
+4%
|
699
+4%
|
729
+4%
|
|
Gross Profit | |||||||||||||||||||||
Cost of Revenue |
(153)
|
(160)
|
(169)
|
(171)
|
(167)
|
(159)
|
(151)
|
(163)
|
(174)
|
(185)
|
(195)
|
(190)
|
(188)
|
(190)
|
(191)
|
(191)
|
(197)
|
(204)
|
(214)
|
(224)
|
|
Gross Profit |
245
N/A
|
256
+4%
|
269
+5%
|
285
+6%
|
300
+5%
|
307
+3%
|
315
+3%
|
350
+11%
|
374
+7%
|
397
+6%
|
421
+6%
|
414
-2%
|
411
-1%
|
416
+1%
|
422
+1%
|
428
+1%
|
447
+4%
|
467
+5%
|
486
+4%
|
505
+4%
|
|
Operating Income | |||||||||||||||||||||
Operating Expenses |
(178)
|
(181)
|
(189)
|
(195)
|
(202)
|
(201)
|
(197)
|
(207)
|
(223)
|
(240)
|
(256)
|
(260)
|
(254)
|
(253)
|
(263)
|
(276)
|
(300)
|
(313)
|
(328)
|
(341)
|
|
Selling, General & Administrative |
(133)
|
(140)
|
(153)
|
(163)
|
(170)
|
(170)
|
(164)
|
(172)
|
(184)
|
(197)
|
(209)
|
(211)
|
(202)
|
(198)
|
(204)
|
(213)
|
(234)
|
(245)
|
(258)
|
(263)
|
|
Research & Development |
(27)
|
(26)
|
(25)
|
(25)
|
(25)
|
(24)
|
(25)
|
(27)
|
(30)
|
(33)
|
(36)
|
(37)
|
(38)
|
(40)
|
(42)
|
(44)
|
(46)
|
(47)
|
(48)
|
(49)
|
|
Depreciation & Amortization |
(19)
|
(15)
|
(11)
|
(7)
|
(7)
|
(7)
|
(7)
|
(8)
|
(9)
|
(10)
|
(11)
|
(12)
|
(14)
|
(16)
|
(17)
|
(19)
|
(20)
|
(21)
|
(23)
|
(28)
|
|
Operating Income |
67
N/A
|
75
+12%
|
79
+6%
|
90
+14%
|
98
+8%
|
106
+9%
|
119
+11%
|
143
+21%
|
151
+6%
|
157
+4%
|
165
+5%
|
154
-7%
|
157
+2%
|
163
+4%
|
159
-2%
|
153
-4%
|
147
-4%
|
154
+5%
|
158
+3%
|
165
+4%
|
|
Pre-Tax Income | |||||||||||||||||||||
Non-Reccuring Items |
(27)
|
(29)
|
(11)
|
(13)
|
(4)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(32)
|
(33)
|
(33)
|
(33)
|
(5)
|
(4)
|
(5)
|
|
Total Other Income |
(1)
|
3
|
1
|
2
|
1
|
(2)
|
1
|
2
|
2
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
0
|
3
|
10
|
13
|
|
Pre-Tax Income |
39
N/A
|
49
+27%
|
70
+41%
|
79
+14%
|
95
+20%
|
102
+7%
|
117
+14%
|
143
+23%
|
151
+6%
|
154
+2%
|
162
+5%
|
150
-8%
|
152
+2%
|
131
-14%
|
125
-4%
|
118
-5%
|
114
-3%
|
152
+32%
|
163
+8%
|
173
+6%
|
|
Net Income | |||||||||||||||||||||
Tax Provision |
(14)
|
(10)
|
(15)
|
(11)
|
(12)
|
(9)
|
(6)
|
(9)
|
(7)
|
(8)
|
(9)
|
(8)
|
(8)
|
(6)
|
(6)
|
(5)
|
(4)
|
(1)
|
(2)
|
(3)
|
|
Income from Continuing Operations |
25
|
39
|
55
|
68
|
84
|
94
|
111
|
134
|
144
|
146
|
153
|
142
|
144
|
125
|
119
|
114
|
110
|
151
|
161
|
170
|
|
Income to Minority Interest |
0
|
0
|
0
|
(14)
|
(37)
|
(61)
|
(88)
|
(116)
|
(123)
|
(125)
|
(131)
|
(121)
|
(122)
|
(106)
|
(101)
|
(95)
|
(93)
|
(128)
|
(137)
|
(146)
|
|
Net Income (Common) |
26
N/A
|
39
+51%
|
54
+38%
|
54
+0%
|
47
-13%
|
32
-31%
|
23
-29%
|
17
-25%
|
21
+20%
|
21
N/A
|
22
+4%
|
21
-3%
|
22
+2%
|
19
-10%
|
18
-5%
|
18
-1%
|
17
-6%
|
22
+31%
|
24
+5%
|
23
0%
|